Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar price properties found nearby.
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Cotulla at 87 Mobile Rd, Cotulla, TX, 78014 priced at $145,000 converts $1,404/mo rent into $373/mo cash flow after a $710/mo obligation. Total monthly income equals $1,404/mo, and annual cash flow totals $4,471/yr on $48,068 invested. Return on cash invested prints 29.21% in year one, and rental yield reads 11.62% against a $145,000 entry. Equity gained on principal adds $936/yr, while 5% annual appreciation compiles into $40,061 by year five. Five-year ROI reaches 153.98% and total cumulative return in cash sums $74,012. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $1,404/mo property income covering a $710/mo payment, not borrower’s personal income.
Single Family
Built in 1977
3.80 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 78014, Cotulla, TX area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,207 (100%) |
| Owner Occupied HU | 1,132 (51.3%) |
| Renter Occupied HU | 438 (19.8%) |
| Vacant Housing Units | 637 (28.9%) |
| Median Home Value | $104,835 |
| Average Home Value | $146,592 |
Residential
1,723
Single Family
1,648
Multi-Family
75
Businesses
273
Date | Event | Price |
|---|---|---|
| 2025-07-20 | Listed for sale | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-21 | N/A | N/A | $55,394 | 10.00% |
| 2023-07-21 | N/A | N/A | $50,358 | 10.00% |
| 2022-07-21 | N/A | N/A | $45,780 | -7.53% |
No similar price properties found nearby.
What's Special
None
Listed by: Samantha Rojo • Keller Williams Laredo
Mls Name: LAR
Mls Provider:
Mls ID: #20253141
Disclaimer: 2025 Laredo Multiple Listing Service. Information is deemed to be reliable but not guaranteed. Information is provided exclusively for consumers personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
